| Revenue | DKK 97K | +27% |
| EBITDA | DKK 97K | +27% |
| Net profit | DKK -130K | -174% |
| Total assets | DKK 2,7M | -6% |
| Equity | DKK 1,1M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 62 | 66 | 116 | 83 | 86 | 93 | 92 | 106 | 112 | 122 | 116 | 99 | 76 | 97 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 62 | 66 | 116 | 83 | 86 | 93 | 92 | 106 | 112 | 122 | 116 | 99 | 76 | 97 |
| Depreciation & amort. | -14 | -16 | -16 | -17 | -17 | -28 | -18 | -19 | -19 | -20 | -20 | -20 | -20 | -20 |
| EBIT | 48 | 50 | 100 | 67 | 69 | 65 | 73 | 87 | 92 | 102 | 96 | 79 | 56 | 77 |
| Net financials | -425 | -15 | 28 | 140 | 58 | -169 | -195 | 327 | 315 | -49 | -176 | -63 | 57 | -202 |
| Profit before tax | -378 | 35 | 128 | 207 | 126 | -104 | -122 | 414 | -320 | 53 | -80 | 16 | 114 | -125 |
| Tax | -17 | -7 | 4 | -7 | -0 | 3 | -3 | -0 | -0 | -0 | -0 | 8 | -62 | 5 |
| Net profit | -360 | 42 | 124 | 214 | 126 | -107 | -119 | 414 | -320 | 53 | -80 | 8 | 176 | -130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.215 | 3.200 | 3.269 | 3.383 | 3.224 | 3.099 | 2.763 | 3.121 | 2.780 | 2.788 | 2.624 | 2.638 | 2.879 | 2.720 |
| Equity | 1.425 | 1.468 | 1.495 | 1.611 | 1.637 | 1.429 | 1.010 | 1.423 | 1.103 | 1.156 | 1.076 | 1.084 | 1.260 | 1.130 |
| Long-term debt | 1.284 | 1.263 | 1.240 | 1.219 | 1.176 | 1.138 | 1.060 | 1.049 | 997 | 950 | 902 | 863 | 817 | 765 |
| Short-term debt | 495 | 466 | 526 | 554 | 411 | 529 | 693 | 649 | 680 | 682 | 646 | 691 | 802 | 825 |
| Total debt | 1.779 | 1.729 | 1.766 | 1.773 | 1.587 | 1.667 | 1.753 | 1.698 | 1.677 | 1.632 | 1.548 | 1.554 | 1.619 | 1.590 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Staal | Management | 0 companies |